[EUROSP] YoY Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 58.66%
YoY- 200.88%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 73,775 71,434 63,416 58,170 42,887 32,574 37,775 11.79%
PBT 6,936 7,596 6,139 6,011 2,120 -1,714 -865 -
Tax -607 -819 -392 -1,221 -528 726 865 -
NP 6,329 6,777 5,747 4,790 1,592 -988 0 -
-
NP to SH 6,329 6,777 5,747 4,790 1,592 -988 -923 -
-
Tax Rate 8.75% 10.78% 6.39% 20.31% 24.91% - - -
Total Cost 67,446 64,657 57,669 53,380 41,295 33,562 37,775 10.13%
-
Net Worth 67,111 64,145 59,034 54,417 50,420 49,099 50,745 4.76%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 4,420 3,200 3,200 1,199 799 - - -
Div Payout % 69.84% 47.23% 55.69% 25.04% 50.22% - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 67,111 64,145 59,034 54,417 50,420 49,099 50,745 4.76%
NOSH 40,184 40,005 40,006 39,983 39,974 39,999 39,956 0.09%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 8.58% 9.49% 9.06% 8.23% 3.71% -3.03% 0.00% -
ROE 9.43% 10.57% 9.74% 8.80% 3.16% -2.01% -1.82% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 183.59 178.56 158.51 145.49 107.28 81.44 94.54 11.68%
EPS 15.75 16.94 14.37 11.98 3.98 -2.47 -2.31 -
DPS 11.00 8.00 8.00 3.00 2.00 0.00 0.00 -
NAPS 1.6701 1.6034 1.4756 1.361 1.2613 1.2275 1.27 4.66%
Adjusted Per Share Value based on latest NOSH - 39,977
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 166.08 160.81 142.76 130.95 96.55 73.33 85.04 11.79%
EPS 14.25 15.26 12.94 10.78 3.58 -2.22 -2.08 -
DPS 9.95 7.20 7.21 2.70 1.80 0.00 0.00 -
NAPS 1.5108 1.444 1.329 1.225 1.1351 1.1053 1.1424 4.76%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.94 0.99 0.69 0.74 0.75 0.53 0.94 -
P/RPS 0.51 0.55 0.44 0.51 0.70 0.65 0.99 -10.45%
P/EPS 5.97 5.84 4.80 6.18 18.83 -21.46 -40.69 -
EY 16.76 17.11 20.82 16.19 5.31 -4.66 -2.46 -
DY 11.70 8.08 11.59 4.05 2.67 0.00 0.00 -
P/NAPS 0.56 0.62 0.47 0.54 0.59 0.43 0.74 -4.53%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 28/07/08 30/07/07 27/07/06 28/07/05 28/07/04 28/07/03 29/07/02 -
Price 0.96 1.28 0.70 0.78 0.64 0.70 0.81 -
P/RPS 0.52 0.72 0.44 0.54 0.60 0.86 0.86 -8.03%
P/EPS 6.10 7.56 4.87 6.51 16.07 -28.34 -35.06 -
EY 16.41 13.23 20.52 15.36 6.22 -3.53 -2.85 -
DY 11.46 6.25 11.43 3.85 3.13 0.00 0.00 -
P/NAPS 0.57 0.80 0.47 0.57 0.51 0.57 0.64 -1.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment